[MAYBANK] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 51.46%
YoY- 21.17%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 12,754,491 11,215,887 10,404,296 10,037,610 9,627,868 10,203,019 8,788,890 6.40%
PBT 3,988,065 3,494,492 3,358,597 2,619,674 2,383,787 1,509,952 2,137,488 10.94%
Tax -1,153,481 -950,247 -934,086 -623,185 -736,086 -670,311 -777,083 6.80%
NP 2,834,584 2,544,245 2,424,511 1,996,489 1,647,701 839,641 1,360,405 13.00%
-
NP to SH 2,772,418 2,502,526 2,424,511 1,996,489 1,647,701 839,641 1,360,405 12.59%
-
Tax Rate 28.92% 27.19% 27.81% 23.79% 30.88% 44.39% 36.35% -
Total Cost 9,919,907 8,671,642 7,979,785 8,041,121 7,980,167 9,363,378 7,428,485 4.93%
-
Net Worth 16,741,323 16,126,292 14,626,321 13,404,997 11,657,927 6,684,292 10,319,509 8.39%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,203,035 3,750,130 2,161,525 1,853,882 - - 419,302 40.31%
Div Payout % 115.53% 149.85% 89.15% 92.86% - - 30.82% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 16,741,323 16,126,292 14,626,321 13,404,997 11,657,927 6,684,292 10,319,509 8.39%
NOSH 3,768,276 3,658,663 3,602,542 3,565,158 3,543,443 2,345,365 2,329,460 8.34%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 22.22% 22.68% 23.30% 19.89% 17.11% 8.23% 15.48% -
ROE 16.56% 15.52% 16.58% 14.89% 14.13% 12.56% 13.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 338.47 306.56 288.80 281.55 271.71 435.03 377.29 -1.79%
EPS 73.57 68.41 67.30 55.90 46.50 23.80 58.40 3.92%
DPS 85.00 102.50 60.00 52.00 0.00 0.00 18.00 29.51%
NAPS 4.4427 4.4077 4.06 3.76 3.29 2.85 4.43 0.04%
Adjusted Per Share Value based on latest NOSH - 3,580,170
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 105.70 92.95 86.22 83.18 79.79 84.55 72.83 6.40%
EPS 22.98 20.74 20.09 16.55 13.65 6.96 11.27 12.60%
DPS 26.54 31.08 17.91 15.36 0.00 0.00 3.47 40.34%
NAPS 1.3874 1.3364 1.2121 1.1109 0.9661 0.5539 0.8552 8.39%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 10.70 10.90 10.10 8.60 8.80 10.30 15.40 -
P/RPS 3.16 3.56 3.50 3.05 3.24 2.37 4.08 -4.16%
P/EPS 14.54 15.94 15.01 15.36 18.92 28.77 26.37 -9.44%
EY 6.88 6.28 6.66 6.51 5.28 3.48 3.79 10.44%
DY 7.94 9.40 5.94 6.05 0.00 0.00 1.17 37.57%
P/NAPS 2.41 2.47 2.49 2.29 2.67 3.61 3.48 -5.93%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 01/09/05 30/08/04 25/08/03 28/08/02 28/08/01 28/08/00 -
Price 10.80 11.30 10.40 9.10 9.00 12.20 14.40 -
P/RPS 3.19 3.69 3.60 3.23 3.31 2.80 3.82 -2.95%
P/EPS 14.68 16.52 15.45 16.25 19.35 34.08 24.66 -8.27%
EY 6.81 6.05 6.47 6.15 5.17 2.93 4.06 8.99%
DY 7.87 9.07 5.77 5.71 0.00 0.00 1.25 35.86%
P/NAPS 2.43 2.56 2.56 2.42 2.74 4.28 3.25 -4.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment